image
Technology - Computer Hardware - NASDAQ - US
$ 6.765
-8.21 %
$ 709 M
Market Cap
-7.12
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Mar, 31, 2025.

The intrinsic value of one CRSR stock under the worst case scenario is HIDDEN Compared to the current market price of 6.76 USD, Corsair Gaming, Inc. is HIDDEN

This DCF valuation model was last updated on Mar, 31, 2025.

The intrinsic value of one CRSR stock under the base case scenario is HIDDEN Compared to the current market price of 6.76 USD, Corsair Gaming, Inc. is HIDDEN

This DCF valuation model was last updated on Mar, 31, 2025.

The intrinsic value of one CRSR stock under the best case scenario is HIDDEN Compared to the current market price of 6.76 USD, Corsair Gaming, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart CRSR

image
$13.0$13.0$12.0$12.0$11.0$11.0$10.0$10.0$9.0$9.0$8.0$8.0$7.0$7.0$6.0$6.015 Oct15 OctNov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '25
FINANCIALS
1.32 B REVENUE
-9.83%
-50 M OPERATING INCOME
-515.57%
-83.4 M NET INCOME
-2616.69%
35.9 M OPERATING CASH FLOW
-59.76%
-52.7 M INVESTING CASH FLOW
-95.34%
-50.7 M FINANCING CASH FLOW
-35.56%
414 M REVENUE
35.97%
5.92 M OPERATING INCOME
128.28%
2.73 M NET INCOME
106.20%
55.6 M OPERATING CASH FLOW
121.33%
-2.16 M INVESTING CASH FLOW
93.66%
-4.06 M FINANCING CASH FLOW
83.39%
Balance Sheet Corsair Gaming, Inc.
image
Current Assets 623 M
Cash & Short-Term Investments 107 M
Receivables 219 M
Other Current Assets 298 M
Non-Current Assets 612 M
Long-Term Investments 0
PP&E 29.7 M
Other Non-Current Assets 583 M
8.66 %17.69 %24.09 %47.15 %Total Assets$1.2b
Current Liabilities 396 M
Accounts Payable 207 M
Short-Term Debt 12.2 M
Other Current Liabilities 177 M
Non-Current Liabilities 220 M
Long-Term Debt 0
Other Non-Current Liabilities 220 M
33.62 %28.69 %35.70 %Total Liabilities$616.4m
EFFICIENCY
Earnings Waterfall Corsair Gaming, Inc.
image
Revenue 1.32 B
Cost Of Revenue 989 M
Gross Profit 328 M
Operating Expenses 378 M
Operating Income -50 M
Other Expenses 33.4 M
Net Income -83.4 M
1b1b1b1b1b1b800m800m600m600m400m400m200m200m00(200m)(200m)1b(989m)328m(378m)(50m)(33m)(83m)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
24.89% GROSS MARGIN
24.89%
-3.79% OPERATING MARGIN
-3.79%
-6.47% NET MARGIN
-6.47%
-14.10% ROE
-14.10%
-6.89% ROA
-6.89%
-7.93% ROIC
-7.93%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Corsair Gaming, Inc.
image
160m160m140m140m120m120m100m100m80m80m60m60m40m40m20m20m00(20m)(20m)20162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income -83.4 M
Depreciation & Amortization 13.4 M
Capital Expenditures -9.85 M
Stock-Based Compensation 30.6 M
Change in Working Capital 0
Others 86.4 M
Free Cash Flow 26 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Corsair Gaming, Inc.
image
Wall Street analysts predict an average 1-year price target for CRSR of $13.2 , with forecasts ranging from a low of $8 to a high of $28 .
CRSR Lowest Price Target Wall Street Target
8 USD 18.26%
CRSR Average Price Target Wall Street Target
13.2 USD 95.12%
CRSR Highest Price Target Wall Street Target
28 USD 313.90%
Price
Max Price Target
Min Price Target
Average Price Target
3030252520201515101055May '24May '24Jul '24Jul '24Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26
4. DIVIDEND ANALYSIS
5. COMPETITION
6. Ownership
Insider Ownership Corsair Gaming, Inc.
image
Sold
0-3 MONTHS
41.6 K USD 1
3-6 MONTHS
0 USD 0
6-9 MONTHS
20.1 K USD 1
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
Enthusiast Gaming Launches New Season of its Content Creator Competition, Rising Stars LOS ANGELES, March 06, 2025 (GLOBE NEWSWIRE) -- Enthusiast Gaming Holdings Inc. (“Enthusiast Gaming'' or the “Company”) (TSX: EGLX), a leading gaming media and entertainment company, announced that Luminosity Gaming, the company's esports division, is hosting a new season of Rising Stars, an interactive social media and live streaming campaign that will award a grand prize winner a $100,000 contract to join Luminosity as a content creator. Rising Stars awards smaller, up-and-coming gaming content creators with the chance to represent highly reputable brands in a series of creative challenges that narrows the field down from opening submissions to the final five creators. globenewswire.com - 1 month ago
Corsair's Elgato Wins Prestigious ISE 2025 Best of Show Award for Stream Deck Studio MILPITAS, Calif.--(BUSINESS WIRE)---- $CRSR--Corsair Gaming, Inc. (Nasdaq: CRSR) (“Corsair” or the “Company”), a leading global provider and innovator of high-performance products for gamers, streamers, content-creators, and gaming PC builders, today announced its Elgato Stream Deck Studio won the prestigious Best of Show Award at ISE 2025, the world's leading professional AV and broadcast exhibition. Recognized for its groundbreaking innovation in live production control, Stream Deck Studio is setting t. businesswire.com - 1 month ago
Corsair Gaming: Q4 Earnings, Sales Outlook Is Strong But Margins Remain A Concern Corsair Gaming's Q4 results exceeded Wall Street expectations as peripherals continued to grow well and component sales started to stabilize. With Nvidia's 50-series GPU launch, the Apple collaboration, and Fanatec, Corsair guides great revenue growth in 2025. Still, thin guided margins remain a concern over the longer term. I estimate Corsair stock to have a fair value of $8.97. seekingalpha.com - 1 month ago
Corsair Gaming, Inc. (CRSR) Q4 2024 Earnings Call Transcript Corsair Gaming, Inc. (NASDAQ:CRSR ) Q4 2024 Earnings Conference Call February 12, 2025 5:00 PM ET Company Participants Ronald van Veen - VP, Finance & IR Andy Paul - CEO Thi La - President, COO & CEO Michael Potter - CFO Conference Call Participants Aaron Lee - Macquarie George Wang - Barclays Doug Creutz - TD Cowen Colin Loyet - Baird Operator Good afternoon, and welcome to Corsair Gaming's Fourth Quarter and Full Year 2024 Earnings Conference Call. As a reminder, today's call is being recorded, and your participation implies consent to such recording. seekingalpha.com - 1 month ago
Corsair Announces Planned Retirement of Founder and CEO Andy Paul and Appointment of Thi La as Company's Next CEO MILPITAS, Calif.--(BUSINESS WIRE)---- $CRSR--Corsair Gaming, Inc. (Nasdaq: CRSR) (“Corsair” or the “Company”), a leading global provider and innovator of high-performance products for gamers, streamers, content-creators, and gaming PC builders, today announced the planned retirement of Andy Paul, Founder and Chief Executive Officer, from the company and its board effective July 1, 2025. As part of the planned transition, the board of directors appointed Thi La, currently Corsair's President and Chief Ope. businesswire.com - 1 month ago
Corsair Gaming Reports Fourth Quarter and Full Year 2024 Financial Results MILPITAS, Calif.--(BUSINESS WIRE)---- $CRSR--Corsair Gaming, Inc. (Nasdaq: CRSR) (“Corsair” or the “Company”), a leading global provider and innovator of high-performance products for gamers, streamers, content-creators, and gaming PC builders, today announced financial results for the fourth quarter and full year ended December 31, 2024, as well as guidance for the full year 2025. Fourth Quarter 2024 Select Financial Metrics Net revenue was $413.6 million compared to $417.3 million in the fourth quarter. businesswire.com - 1 month ago
Corsair Wins Multiple Prestigious Awards, Chosen by Apple to Support Gaming on Apple Devices as Peripheral Supplier MILPITAS, Calif.--(BUSINESS WIRE)---- $CRSR--CORSAIR® (Nasdaq: CRSR) is pleased to be recognized as one of the Top 10 tech companies in several recent consumer reviews including PC Mag's Best Brands Index Top 10, with the highest Net Promoter Score of any top 25 gaming peripheral brand. The Company is also delighted to announce it received the Best Keyboard Award for 2025 from both The New York Times' Wirecutter and PC World for CORSAIR's K65 WL keyboard for gaming and overall usage. The K65 Wireless key. businesswire.com - 2 months ago
Corsair Gaming Q4 Preview: Upcoming Nvidia GPUs To Boost High-End PC Sales Corsair Gaming, Inc. is expected to report Q4 and full-year 2024 earnings on February 7th. Nvidia's new 5000 series GPUs could boost Corsair's high-end gaming market, aiding inventory clearance and improving margins, especially in the high-end PC market. The recent acquisition of Fanatec and partnerships, particularly with “Call of Duty,” may enhance revenue, though skepticism remains about the Apple partnership's impact. seekingalpha.com - 2 months ago
Corsair Gaming stock price crashed, but could surge 150% The Corsair Gaming stock price has pulled back in the past few years as the gaming industry went through a substantial slowdown. It initially peaked at $51.3 in 2021 as the sector boomed because of the pandemic and then pulled back to an all-time low of $5.50 in September last year. invezz.com - 2 months ago
CORSAIR and ORIGIN PC Deliver AI-Powered Microservices for Enthusiasts and Creators with NVIDIA NIM on RTX PCs MILPITAS, Calif.--(BUSINESS WIRE)---- $CRSR--CORSAIR® (Nasdaq: CRSR) is proud to announce , during the 2025 CES in Las Vegas, that the latest CORSAIR and ORIGIN PC systems, powered by NVIDIA GeForce RTX™ 50 Series GPUs, are fully equipped to support NVIDIA NIM microservices, with these groundbreaking services set to become available later in 2025. Powered by NVIDIA Blackwell, GeForce RTX 50 Series GPUs bring game-changing capabilities to gamers and creators. Equipped with a massive level of AI horsepower. businesswire.com - 2 months ago
Corsair Gaming to Present at Barclays 22nd Annual Global Technology Conference MILPITAS, Calif.--(BUSINESS WIRE)---- $CRSR--Corsair Gaming, Inc. (Nasdaq: CRSR) (“Corsair” or the “Company”), a leading global provider and innovator of high-performance gear for gamers, streamers, content-creators, and gaming PC builders, today announced it will present to institutional investors at Barclays 22nd Annual Global Technology Conference, at The Palace Hotel, San Francisco. A live fireside webcast with management will be available through Corsair's Investor Relations website at 8:40 a.m. Pac. businesswire.com - 4 months ago
CORSAIR Unveils Exclusive, Award-Winning K65 PLUS WIRELESS Keyboard and M75 WIRELESS Gaming Mouse Colorways for Mac MILPITAS, Calif.--(BUSINESS WIRE)---- $CRSR--CORSAIR® (Nasdaq: CRSR), a leading global developer and manufacturer of high-performance gear and technology for gamers, content creators, and PC enthusiasts, today announced that the award-winning K65 PLUS WIRELESS keyboard and the M75 WIRELESS mouse will be available in exclusive Glacier Blue and Frost colors for the Mac®. Whether playing games on a desktop or a laptop, users will enjoy unrivaled design, quality, and performance. Both products are available. businesswire.com - 4 months ago
8. Profile Summary

Corsair Gaming, Inc. CRSR

image
COUNTRY US
INDUSTRY Computer Hardware
MARKET CAP $ 709 M
Dividend Yield 0.08%
Description Corsair Gaming, Inc., together with its subsidiaries, designs, markets, and distributes gaming and streaming peripherals, components and systems in the Americas, Europe, the Middle East, and the Asia Pacific. The company offers gamer and creator peripherals, including gaming keyboards, mice, headsets, and controllers, as well as capture cards, stream decks, USB microphones, studio accessories, and EpocCam software. It also provides gaming components and systems comprising power supply units, cooling solutions, computer cases, and DRAM modules, as well as prebuilt and custom-built gaming PCs, and others; and PC gaming software comprising iCUE for gamers and Elgato's streaming suite for streamers and content creators. In addition, the company offers coaching and training, and other services. It sells its products through a network of distributors and retailers, including online retailers, as well as directly to consumers through its website. The company was incorporated in 1994 and is headquartered in Fremont, California. Corsair Gaming, Inc. is a subsidiary of Corsair Group (Cayman), LP.
Contact 47100 Bayside Parkway, Fremont, CA, 94538 https://www.corsair.com
IPO Date Sept. 23, 2020
Employees 2567
Officers Mr. Michael Buchanan Senior Vice President of Worldwide Sales Mr. Ronald Van Veen Vice President of Finance & Investor Relations Ms. Carina M. Tan J.D. Vice President & General Counsel Mr. Peter E. Hilliard Chief Human Resources Officer Mr. Bertrand Chevalier Executive Vice President of Gaming Products Mr. Matthew Hsu Senior Vice President of System Products Julian Fest Senior Vice President of Streaming Products Mr. Andrew J. Paul Co-Founder, Chief Executive Officer & Director Mr. Michael G. Potter Chief Financial Officer & Principal Accounting Officer Ms. Thi L. La President, Chief Operating Officer & Director